|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.11M | 20.36M | 15.28M | 16.99M | 18.22M | 18.13M | 22.60M | 20.46M | 18.32M | 15.88M | 17.86M | 13.41M | 16.99M | 16.49M | 26.77M | 17.72M | 19.79M | 17.75M | 30.98M | 17.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 2.52M | 2.27M | 2.23M | 2.06M | 2.08M | 2.13M | 2.27M | 2.17M | 2.16M | 2.12M | 2.11M | 2.07M | 2.05M | 2.01M | 1.97M | 1.98M | 1.99M | 2.17M | 2.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.33M | 0.35M | 0.35M | 0.35M | 0.35M | 0.40M | 0.40M | 0.40M | 0.43M | 0.43M | 0.43M | 0.43M | 0.47M | 0.46M | 0.46M | 0.46M | 0.49M | 0.49M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | 1.51M | 1.71M | 0.20M | -1.62M | 0.89M | 3.02M | -0.10M | 0.34M | 0.60M | 2.14M | -0.84M | 0.03M | 0.27M | 1.00M | -0.16M | -0.12M | -0.34M | -0.70M | -0.96M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -0.01M | 0.01M | | 0.03M | -0.17M | | | | 0.02M | | | -0.01M | 0.06M | -0.00M | 0.03M | -0.00M | -0.23M | 0.01M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06M | -0.68M | -0.58M | 1.75M | 1.10M | 0.23M | 5.32M | -1.62M | -0.31M | 2.19M | 1.84M | 0.43M | 0.78M | -0.16M | -1.83M | 1.07M | -0.86M | -0.71M | -1.86M | 1.65M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.05M | 91.33M | 70.63M | 33.90M | 15.72M | 29.15M | 24.57M | 25.33M | 47.33M | 54.10M | 30.45M | 37.51M | 47.79M | 48.63M | 40.82M | 28.76M | 42.22M | 41.95M | 39.85M | 32.88M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.25M | 22.96M | 15.99M | 31.39M | 5.40M | 17.16M | 30.90M | 15.17M | 43.87M | 7.84M | 13.81M | -26.94M | 43.50M | 17.71M | 9.79M | 15.00M | 39.31M | 5.59M | 21.62M | 21.18M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.34M | 0.25M | 0.26M | 0.28M | 0.32M | 0.32M | 0.20M | 0.14M | 0.12M | 0.13M | 0.43M | 0.73M | -0.63M | 0.19M | 0.19M | 0.08M | 0.11M | 0.03M | 0.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 2.52M | 2.27M | 2.23M | 2.06M | 2.08M | 2.13M | 2.27M | 2.17M | 2.16M | 2.12M | 2.11M | 2.07M | 2.05M | 2.01M | 1.97M | 1.98M | 1.99M | 2.17M | 2.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | -0.04M | -3.34M | 2.36M | 1.56M | 1.76M | -0.05M | 1.32M | 20.59M | 1.33M | 0.22M | -17.61M | 11.36M | -0.34M | -6.26M | -4.90M | 22.92M | -12.24M | -1.31M | -1.18M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -2.80M | -2.51M | 3.02M | 0.97M | -1.19M | -1.64M | 3.78M | -3.28M | 0.61M | -1.37M | 1.39M | -0.90M | -0.67M | -0.85M | 1.58M | -1.87M | 1.38M | -0.01M | 3.26M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.83M | -221.47M | -97.68M | 66.91M | 133.47M | -8.28M | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 1.70M | 1.76M | 1.47M | 9.44M | 4.96M | 4.23M | 2.65M | 1.57M | 1.95M | 1.13M | 0.81M | 1.51M | 1.17M | 1.43M | 1.93M | 4.40M | 1.74M | 3.40M | 1.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | 1.66M | 0.51M | 0.44M | 3.37M | -1.62M | 1.79M | 0.04M | 0.01M | 0.18M | 0.02M | 0.00M | 1.12M | -1.03M | 1.61M | 0.04M | -0.00M | 0.05M | 0.05M | 0.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -236.84M | -103.44M | 407.18M | 4.94M | 49.33M | 345.32M | -375.77M | 1.01M | 66.37M | 16.16M | -56.65M | -8.71M | -46.95M | 50.60M | 12.38M | -14.08M | 57.19M | -41.49M | 6.34M | -17.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.37M | 206.42M | -57.96M | -318.44M | -328.76M | -141.74M | -30.60M | -63.14M | 55.60M | -58.35M | -22.32M | 13.55M | -157.74M | -47.32M | 16.11M | 9.39M | 161.55M | 68.64M | 127.59M | -99.83M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.17M | -2.75M | 1.18M | 1.55M | 1.26M | -3.54M | 1.50M | 1.26M | 0.89M | -5.28M | 1.41M | 1.88M | 1.39M | -4.35M | 2.18M | 1.37M | 1.08M | -4.12M | 3.24M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.25M | 9.42M | -30.01M | 12.01M | 166.77M | -94.42M | 43.12M | -40.06M | -95.00M | 10.91M | | -249.33M | 296.38M | -32.43M | | 36.54M | -10.52M | 43.87M | | 128.46M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 0.55M | 1.06M | 2.46M | 0.51M | 1.95M | 1.38M | 0.07M | 0.18M | 0.06M | 0.57M | 0.26M | 0.30M | 5.07M | 4.46M | 0.72M | 0.36M | 1.80M | 1.93M | 4.08M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 16.31M | 15.35M | 25.32M | 25.06M | 8.87M | 2.59M | 5.58M | 8.71M | 5.45M | 3.59M | 5.83M | 6.53M | 0.11M | 2.68M | 10.21M | 9.79M | 10.04M | 14.41M | 16.92M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.66M | 4.66M | 4.81M | 4.73M | 4.59M | 4.96M | 4.90M | 4.89M | 4.85M | 4.79M | 4.75M | 4.72M | 4.68M | 4.63M | 4.67M | 4.69M | 4.63M | 4.56M | 4.85M | 4.76M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.38M | -141.99M | -9.96M | -77.17M | 166.04M | 117.88M | -20.79M | 64.12M | -80.20M | 28.89M | 37.52M | -26.50M | 129.25M | 51.50M | -38.51M | -2.97M | -172.13M | -123.91M | -155.90M | 76.49M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.25M | 87.39M | -51.92M | -364.23M | -157.33M | -6.70M | -20.49M | 16.16M | 19.26M | -21.62M | 29.02M | -39.89M | 15.02M | 21.90M | -12.61M | 21.43M | 28.73M | -49.68M | -6.68M | -2.15M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.14M | 21.27M | 14.23M | 29.92M | -4.04M | 12.20M | 26.67M | 12.52M | 42.31M | 5.89M | 12.69M | -27.75M | 41.99M | 16.54M | 8.35M | 13.07M | 34.91M | 3.85M | 18.23M | 19.88M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.25M | 87.39M | -51.92M | -364.23M | -157.33M | -6.70M | -20.49M | 16.16M | 19.26M | -21.62M | 29.02M | -39.89M | 15.02M | 21.90M | -12.61M | 21.43M | 28.73M | -49.68M | -6.68M | -2.15M |